Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 438,671 - -
Change - -13.68% -10.9% 13.56% -38.98% 17.29% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 766,558 647,159 601,188
Change - 0.9% -25.12% 8.7% -33.52% 34.86% -15.58% -7.1%
P/E 9.48x -2.29x -3.6x 17x 7.89x 14.4x 11.9x 11x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.42x 1.43x 1.21x
PEG - 0x 0.1x -0x 0.3x -0.4x 0.5x 1.46x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.25x 0.26x 0.27x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.43x 0.39x 0.36x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 10.7x 7.51x 6.61x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 18.5x 12.2x 10.7x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 10.2x 15.4x 22.1x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 9.76% 6.47% 4.52%
Dividend per Share 2 40 - - - - - 5 10
Rate of return 3.48% - - - - - 0.74% 1.48%
EPS 2 121.1 -407.3 -231 55.59 73.05 46.84 57.01 61.3
Distribution rate 33% - - - - - 8.77% 16.3%
Net sales 1 2,495,588 2,548,117 2,321,921 2,160,146 1,892,811 1,776,962 1,679,037 1,653,250
EBITDA 1 157,113 64,080 45,872 75,797 85,127 71,810 86,124 91,000
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 41,412 53,099 56,250
Net income 1 73,991 -260,840 -149,980 36,095 47,434 30,415 37,018 39,802
Net Debt 1 339,209 444,566 246,757 242,041 194,395 327,887 208,487 162,516
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 675.60 675.60 675.60
Nbr of stocks (in thousands) 610,797 649,274 649,302 649,300 649,307 649,306 - -
Announcement Date 5/11/22 5/11/23 5/14/24 5/12/25 5/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.26x1.65x8.05x0.88% 144B
23.09x1.46x10.8x1.22% 69.27B
17.64x0.41x4.89x0.72% 25.64B
22.21x - - - 5.74B
30.97x - - 1.76% 3.48B
19.77x1.68x10.35x2.19% 3.42B
14.42x0.43x10.67x-.--% 2.76B
37.16x - - 0.81% 2.68B
Average 22.94x 1.13x 8.95x 1.08% 32.17B
Weighted average by Cap. 19.94x 1.45x 8.56x 0.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield